Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.17% first-year return on $155k initial cash invested.
-18.17%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$2,609
Rent
-$2,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $4,959 expenses = $2,350 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,532
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,609
Total Expenses
$4,959
Mortgage P&I
124%
$3,233
Property Taxes
8%
$221
Home Insurance
9%
$233
HOA
1%
$21
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652